India's largest standalone paperboard converter and a top folding-carton maker, plus flexible packaging and rigid boxes.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
| Reserves | 260 | 291 | 331 | 433 | 514 | 635 | 664 | 710 |
| Borrowings | 356 | 321 | 463 | 501 | 504 | 651 | 654 | 634 |
| Other Liabilities | 174 | 217 | 268 | 274 | 299 | 317 | 339 | 363 |
| Total Liabilities | 799 | 838 | 1.1k | 1.2k | 1.3k | 1.6k | 1.7k | 1.7k |
| AssetsFixed Assets | 452 | 448 | 541 | 580 | 696 | 771 | 737 | 895 |
| CWIP | 1 | 11 | 48 | 44 | 7 | 64 | 54 | 10 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 54 | 0 |
| Other Assets | 346 | 379 | 482 | 593 | 623 | 776 | 822 | 811 |
| Total Assets | 799 | 838 | 1.1k | 1.2k | 1.3k | 1.6k | 1.7k | 1.7k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 81 | 86 | 111 | 97 | 109 | 234 | 133 | 271 |
| Cash from Investing | -69 | -72 | -41 | -195 | -90 | -157 | -150 | -141 |
| Cash from Financing | -11 | -16 | -67 | 101 | -22 | -76 | 18 | -127 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -9 | 25 | 56 | -88 | 13 | 92 | -24 | 121 |
| FCF Margin | — | — | — | — | — | — | — | — |
The Earnings Per Share over the last 12 months.
Your assumption of the company's expected yearly EPS growth (e.g., 6 for 6%).
Pre-filled with the lower of median (21.5×) and current (28.2×) PE — the conservative anchor.
The annualized return you aim to achieve. We solve for the price that delivers it, then compare to today's price.
At 0% growth and a 22× exit, ₹3029 only delivers your return if you pay ₹971. The price is currently baking in 23% growth.
EPS grows 0%/yr for 5 years, then fades to 6% over 2, exits at 22×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 0.0% | 107.48 |
| FY28 | 0.0% | 107.48 |
| FY29 | 0.0% | 107.48 |
| FY30 | 0.0% | 107.48 |
| FY31 | 0.0% | 107.48 |
| FY32 | 3.0% ·fade | 110.70 |
| FY33 | 6.0% ·fade | 117.35 |
Methodology: we discount normalized net profit as a proxy for owner earnings (an earnings-power approximation — not full free cash flow). Terminal growth is capped at 6% (≈ nominal GDP) regardless of the required return. This is an analytical tool, not investment advice.
Guides on how to read this kind of business and the numbers that matter.